Stock SNPS SYNOPSYS INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Synopsys Inc.

Equities

SNPS

US8716071076

Software

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-05-17 pm EDT 		5-day change 1st Jan Change
566.7 USD -0.45% Intraday chart for Synopsys Inc. +1.80% +10.06%
May. 17 News Highlights : Top Company News of the Day - Friday at 5 AM ET DJ
May. 17 News Highlights : Top Company News of the Day - Friday at 3 AM ET DJ

Valuation

Fiscal Period: October 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 20,401 32,456 50,811 44,734 71,394 86,839 - -
Enterprise Value (EV) 1 19,811 31,348 49,478 43,337 69,822 84,431 82,914 80,643
P/E ratio 39.3 x 50.1 x 69.3 x 46.5 x 59.3 x 58.8 x 50.8 x 40.3 x
Yield - - - - - - - -
Capitalization / Revenue 6.07 x 8.81 x 12.1 x 8.8 x 12.2 x 13.4 x 11.8 x 10.2 x
EV / Revenue 5.89 x 8.51 x 11.8 x 8.53 x 12 x 13 x 11.3 x 9.47 x
EV / EBITDA 21.1 x 27.3 x 35.3 x 24 x 31.8 x 32.9 x 27.6 x 22.4 x
EV / FCF 32.9 x 37.5 x 35.4 x 27 x 46.1 x 66.9 x 45.6 x 37.4 x
FCF Yield 3.04% 2.67% 2.83% 3.7% 2.17% 1.49% 2.19% 2.68%
Price to Book 5 x 6.65 x 9.63 x 8.07 x 11.6 x 11.3 x 9.1 x 7.64 x
Nbr of stocks (in thousands) 150,287 151,762 152,503 152,911 152,084 152,544 - -
Reference price 2 135.8 213.9 333.2 292.6 469.4 566.7 566.7 566.7
Announcement Date 12/4/19 12/2/20 12/1/21 11/30/22 11/29/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Oktober 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,361 3,685 4,204 5,082 5,843 6,494 7,333 8,519
EBITDA 1 939.6 1,150 1,403 1,808 2,192 2,564 3,002 3,592
EBIT 1 838.8 1,032 1,281 1,675 2,048 2,401 2,802 3,347
Operating Margin 24.96% 27.99% 30.48% 32.96% 35.05% 36.98% 38.21% 39.29%
Earnings before Tax (EBT) 1 545.5 638.2 805.5 1,116 1,302 1,681 2,021 2,520
Net income 1 532.4 664.3 757.5 984.6 1,230 1,489 1,692 2,088
Net margin 15.84% 18.03% 18.02% 19.38% 21.05% 22.93% 23.08% 24.5%
EPS 2 3.450 4.270 4.810 6.290 7.920 9.638 11.16 14.05
Free Cash Flow 1 602.4 836.6 1,399 1,602 1,514 1,262 1,818 2,157
FCF margin 17.92% 22.7% 33.27% 31.53% 25.91% 19.43% 24.79% 25.32%
FCF Conversion (EBITDA) 64.11% 72.73% 99.73% 88.63% 69.05% 49.21% 60.56% 60.06%
FCF Conversion (Net income) 113.15% 125.93% 184.66% 162.74% 123.07% 84.77% 107.43% 103.34%
Dividend per Share 2 - - - - - - - -
Announcement Date 12/4/19 12/2/20 12/1/21 11/30/22 11/29/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: October 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 1,152 1,270 1,279 1,248 1,284 1,361 1,395 1,487 1,599 1,649 1,521 1,592 1,669 1,734 1,753
EBITDA 1 370.4 498.7 498.8 423.3 386.6 511.1 499.8 562.8 618.5 674.2 565.5 597.4 618.5 715.1 714.7
EBIT 1 339.9 459.4 470.2 392.1 353.4 479.2 464.7 524.8 579.4 638.4 552.3 587.4 620 682.3 663.1
Operating Margin 29.49% 36.17% 36.76% 31.42% 27.52% 35.2% 33.32% 35.29% 36.23% 38.71% 36.31% 36.89% 37.14% 39.34% 37.82%
Earnings before Tax (EBT) 1 199.1 327.2 339.8 236.4 212.1 279.2 291.6 321.3 409.7 465.1 372.5 383.5 449.3 453.4 476.7
Net income 1 201.4 313.7 294.8 222.6 153.5 271.5 272.9 336.3 349.2 449.1 318.9 336.3 379.3 395.1 405.7
Net margin 17.48% 24.69% 23.04% 17.84% 11.95% 19.95% 19.57% 22.61% 21.84% 27.23% 20.96% 21.12% 22.72% 22.78% 23.14%
EPS 2 1.280 1.990 1.890 1.430 0.9900 1.750 1.760 2.170 2.260 2.890 2.029 2.174 2.388 2.602 2.590
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 12/1/21 2/16/22 5/18/22 8/17/22 11/30/22 2/15/23 5/17/23 8/16/23 11/29/23 2/21/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: October 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 591 1,108 1,333 1,397 1,572 2,408 3,924 6,196
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 602 837 1,399 1,602 1,514 1,262 1,818 2,157
ROE (net income / shareholders' equity) 18.6% 19.2% 21.1% 25.8% 29.8% 29.9% 30.1% 32.8%
ROA (Net income/ Total Assets) 11.2% 12% 12.8% 15.3% 17.6% 15.3% 14.3% 13.5%
Assets 1 4,756 5,546 5,903 6,422 6,993 9,721 11,818 15,412
Book Value Per Share 2 27.20 32.20 34.60 36.20 40.40 50.20 62.30 74.20
Cash Flow per Share 2 5.190 6.370 9.490 11.10 11.00 12.40 15.30 19.20
Capex 1 198 155 93.8 137 190 136 144 144
Capex / Sales 5.9% 4.2% 2.23% 2.69% 3.25% 2.09% 1.96% 1.69%
Announcement Date 12/4/19 12/2/20 12/1/21 11/30/22 11/29/23 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Synopsys Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
17
Last Close Price
569.3 USD
Average target price
633 USD
Spread / Average Target
+11.19%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Software

1st Jan change Capi.
SYNOPSYS INC. Stock Synopsys Inc.
+10.06% 86.84B
MICROSOFT CORPORATION Stock Microsoft Corporation
+11.75% 3,129B
CADENCE DESIGN SYSTEMS, INC. Stock Cadence Design Systems, Inc.
+6.04% 78.63B
DASSAULT SYSTÈMES SE Stock Dassault Systèmes SE
-14.66% 53.93B
PALANTIR TECHNOLOGIES INC. Stock Palantir Technologies Inc.
+26.73% 48.21B
ATLASSIAN CORPORATION Stock Atlassian Corporation
-24.44% 47.43B
THE TRADE DESK, INC. Stock The Trade Desk, Inc.
+31.74% 45.58B
SEA LIMITED Stock Sea Limited
+82.12% 41.03B
TAKE-TWO INTERACTIVE SOFTWARE, INC. Stock Take-Two Interactive Software, Inc.
-8.15% 24.92B
SAMSARA INC. Stock Samsara Inc.
+22.53% 22.36B
Other Software
  1. Stock Market
  2. Equities
  3. SNPS Stock
  4. Financials Synopsys Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW